Kinder Morgan vs Williams Companies KMI vs WMB
Kinder Morgan and Williams Companies on one sheet: valuation multiples, growth, margins, debt, dividends and returns, each section labelled with the period it covers, from the companies' filings. Add or remove a stock above the sheet; the link holds the set.
KMIWMB
What differs most
- Free-cash-flow yield: Kinder Morgan 3.8%, Williams Companies 1.2%.
- Consensus revenue growth for next year: Kinder Morgan +20.4%, Williams Companies −16.6%.
- Debt / equity: Williams Companies 2.3×, Kinder Morgan 1.0×.
- Return on equity: Williams Companies 23.3%, Kinder Morgan 11.0%.
Price return
2025-10-16 → 2026-10-16
KMI+25.7%
WMB+14.0%
Profile
latestSector
Energy
Energy
Industry
Oil & Gas Midstream
Oil & Gas Midstream
Market value
$76.16B
$87.19B
Enterprise value
$108.32B
$117.78B
Employees
11,028
5,987
Revenue per employee (TTM)
$1.5M
$2.6M
Our models
nightlythe valuation on each stock's pagePrice vs model
5% overvalued vs model
97% overvalued vs model
Model range
$15.10–119
$14.12–136
Models in the headline
1
1
FCF growth priced in, at a 10% return
21.2%
44.0%
Every model, its assumptions and its range: KMI valuation · WMB valuation. The growth priced in, at any return: KMI reverse DCF · WMB reverse DCF.
Trading
close 2026-10-16Last close
$34.20
$71.28
52-week high
$34.31
$79.40
52-week low
$25.84
$56.51
Price vs 52-week high
−0.3%
−10.2%
Price vs 52-week low
+32.4%
+26.1%
Average daily volume / shares
0.5%
0.6%
Beta
0.58
0.66
Returns
to 2026-10-161 month
+11.3%
+0.5%
3 months
+5.1%
−4.6%
6 months
+7.6%
+0.6%
Year to date
+24.4%
+18.6%
1 year
+25.7%
+14.0%
1 year, dividends added
+30.0%
+17.3%
2 years
+37.2%
+38.8%
Valuation
price × TTM to Jun 2026P/E (TTM)
21.9×
28.4×
P/E on consensus EPS (next FY)
22.2×
28.9×
Price / sales
4.7×
5.7×
EV / sales
6.7×
7.6×
EV / EBITDA
14.1×
16.8×
Price / book
2.4×
6.6×
Price / free cash flow (FY)
26.3×
86.8×
Free-cash-flow yield (FY)
3.8%
1.2%
Growth
TTM and FY2025Revenue growth (TTM)
—
—
Revenue growth, consensus next FY
+20.4%
−16.6%
Revenue, 3-year CAGR
−5.7%
−5.7%
Revenue, 5-year CAGR
8.5%
14.3%
EPS growth (TTM)
—
—
EPS growth, consensus next FY
+12.3%
+15.1%
EPS, 3-year CAGR
6.9%
8.6%
Free cash flow, 3-year CAGR
−4.8%
−27.5%
Diluted shares, 3-year change
−1.6%
+0.2%
Profitability
TTM to Jun 2026Gross margin (FY)†
43.7%
42.9%
Operating margin
32.0%
30.2%
EBITDA margin
47.3%
45.3%
Net margin
21.3%
19.9%
Free-cash-flow margin (FY)
19.0%
6.7%
Return on equity
11.0%
23.3%
Return on assets
4.7%
5.1%
Asset turnover
0.22
0.25
† Gross margin (FY): As filed. Companies draw the cost-of-revenue line in different places, so gross margins of two companies in one industry can differ for that reason alone; operating margin does not depend on where the line is drawn.
Balance sheet
MRQ Jun 2026Cash
$89.0M
$203.0M
Total debt
$32.25B
$30.79B
Net debt
$32.16B
$30.59B
Debt / equity
1.0×
2.3×
Net debt / EBITDA (TTM)
4.2×
4.4×
Interest coverage (FY)
2.7×
3.1×
Current ratio (FY)
0.64
0.53
Dividends
trailing 12 monthsDividend yield
3.5%
2.9%
Dividends per share
$1.18
$2.07
Payout ratio (of TTM EPS)
75.6%
82.7%
Dividend per share, 5-year CAGR
2.1%
4.9%
Frequency
Quarterly
Quarterly
Ownership and activity
last 90 days · latest 13FTracked superinvestors holding (13F)
1
4
Insider open-market buys (Form 4)
$0
$0
Insider sales (Form 4)
$98K
$1.4M
Analyst upgrades
0
0
Analyst downgrades
0
0
Statements
income TTM to Jun 2026 · cash flow FY2025Revenue
$16.28B
$15.43B
EBITDA
$7.70B
$6.99B
Operating income
$5.22B
$4.66B
Net income
$3.47B
$3.07B
EPS (diluted)
$1.56
$2.51
Operating cash flow
$5.92B
$5.90B
Capital expenditure
−$3.03B
−$4.89B
Free cash flow
$2.89B
$1.00B
Dividends paid
$2.60B
$2.44B
Keep comparing
Statements from the companies' SEC filings; prices, dividends and consensus estimates from Financial Modeling Prep; insider trades from Form 4 and holdings from 13F. Refreshed nightly. A comparison of filed numbers, not a recommendation to buy, sell or hold any security.